Iceland Seafood Internat hf
ICEX:ICESEA
Cash Flow Statement
Cash Flow Statement
Iceland Seafood Internat hf
| Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||||||||||
| Net Income |
11
|
11
|
11
|
11
|
10
|
9
|
8
|
5
|
6
|
7
|
9
|
14
|
11
|
8
|
6
|
(2)
|
(2)
|
(13)
|
(18)
|
(10)
|
(8)
|
4
|
9
|
13
|
15
|
17
|
20
|
|
| Depreciation & Amortization |
2
|
2
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
4
|
4
|
4
|
4
|
5
|
7
|
7
|
15
|
15
|
13
|
13
|
4
|
5
|
4
|
4
|
4
|
4
|
|
| Other Non-Cash Items |
(1)
|
(0)
|
(2)
|
(1)
|
(0)
|
0
|
1
|
0
|
(1)
|
(1)
|
(1)
|
1
|
2
|
1
|
4
|
1
|
1
|
(0)
|
(0)
|
(1)
|
0
|
1
|
1
|
0
|
(1)
|
1
|
0
|
|
| Cash Taxes Paid |
2
|
3
|
3
|
2
|
2
|
2
|
2
|
1
|
0
|
1
|
1
|
4
|
4
|
4
|
4
|
3
|
4
|
4
|
5
|
2
|
2
|
2
|
1
|
2
|
2
|
2
|
2
|
|
| Cash Interest Paid |
3
|
2
|
2
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
4
|
5
|
6
|
7
|
7
|
8
|
8
|
9
|
10
|
9
|
9
|
8
|
|
| Change in Working Capital |
(16)
|
(1)
|
5
|
(9)
|
(2)
|
(17)
|
(23)
|
(8)
|
(12)
|
(9)
|
(7)
|
(10)
|
(11)
|
(23)
|
(29)
|
(28)
|
(29)
|
(5)
|
7
|
9
|
(2)
|
1
|
(4)
|
(15)
|
7
|
(6)
|
(7)
|
|
| Cash from Operating Activities |
(3)
N/A
|
11
N/A
|
17
+51%
|
4
-77%
|
12
+191%
|
(5)
N/A
|
(11)
-139%
|
0
N/A
|
(4)
N/A
|
0
N/A
|
4
+1 133%
|
9
+113%
|
6
-38%
|
(10)
N/A
|
(15)
-47%
|
(22)
-48%
|
(24)
-9%
|
(2)
+90%
|
3
N/A
|
11
+297%
|
3
-71%
|
12
+255%
|
11
-4%
|
2
-79%
|
26
+983%
|
16
-38%
|
16
+2%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||
| Capital Expenditures |
(4)
|
(5)
|
(5)
|
(6)
|
(10)
|
(9)
|
(10)
|
(10)
|
(5)
|
(6)
|
(6)
|
(5)
|
(6)
|
(6)
|
(7)
|
(8)
|
(9)
|
(9)
|
(8)
|
(7)
|
(5)
|
(7)
|
(7)
|
(5)
|
(4)
|
(3)
|
(2)
|
|
| Other Items |
(8)
|
(3)
|
(2)
|
(2)
|
(5)
|
(4)
|
(1)
|
(6)
|
(3)
|
(5)
|
(16)
|
(12)
|
(12)
|
(11)
|
1
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(2)
|
(4)
|
(4)
|
(4)
|
(4)
|
|
| Cash from Investing Activities |
(11)
N/A
|
(8)
+27%
|
(8)
+8%
|
(8)
-1%
|
(15)
-93%
|
(12)
+17%
|
(11)
+12%
|
(16)
-47%
|
(9)
+47%
|
(11)
-28%
|
(22)
-105%
|
(17)
+24%
|
(17)
-2%
|
(17)
+3%
|
(6)
+65%
|
(8)
-27%
|
(9)
-19%
|
(9)
+4%
|
(8)
+8%
|
(8)
-2%
|
(7)
+20%
|
(8)
-19%
|
(9)
-11%
|
(9)
-2%
|
(8)
+4%
|
(7)
+16%
|
(6)
+12%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
0
|
16
|
0
|
0
|
0
|
(0)
|
0
|
0
|
4
|
4
|
0
|
0
|
0
|
0
|
0
|
6
|
6
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
16
|
2
|
(4)
|
(5)
|
(11)
|
11
|
15
|
33
|
33
|
9
|
19
|
9
|
15
|
15
|
11
|
14
|
15
|
12
|
4
|
3
|
13
|
9
|
5
|
1
|
(24)
|
(6)
|
(12)
|
|
| Other |
0
|
0
|
0
|
0
|
0
|
(2)
|
(2)
|
(4)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash from Financing Activities |
17
N/A
|
3
-82%
|
(4)
N/A
|
10
N/A
|
5
-55%
|
25
+434%
|
29
+17%
|
29
+0%
|
28
-3%
|
6
-79%
|
21
+251%
|
13
-36%
|
19
+43%
|
19
-1%
|
10
-45%
|
14
+39%
|
15
+4%
|
18
+21%
|
10
-47%
|
3
-64%
|
13
+264%
|
3
-76%
|
(1)
N/A
|
2
N/A
|
(23)
N/A
|
(6)
+76%
|
(12)
-119%
|
|
| Change in Cash | ||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
1
|
1
|
2
|
2
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(0)
|
(2)
|
(2)
|
(1)
|
(0)
|
1
|
(0)
|
(2)
|
(4)
|
|
| Net Change in Cash |
2
N/A
|
6
+239%
|
5
-19%
|
6
+22%
|
0
-91%
|
7
+1 290%
|
6
-8%
|
14
+123%
|
17
+25%
|
(3)
N/A
|
5
N/A
|
4
-5%
|
6
+39%
|
(9)
N/A
|
(12)
-29%
|
(16)
-32%
|
(18)
-14%
|
6
N/A
|
4
-34%
|
5
+16%
|
8
+70%
|
6
-21%
|
1
-77%
|
(4)
N/A
|
(6)
-75%
|
1
N/A
|
(6)
N/A
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||
| Free Cash Flow |
(7)
N/A
|
6
N/A
|
12
+97%
|
(2)
N/A
|
2
N/A
|
(14)
N/A
|
(21)
-54%
|
(10)
+53%
|
(9)
+7%
|
(6)
+35%
|
(2)
+73%
|
4
N/A
|
(0)
N/A
|
(16)
-5 721%
|
(21)
-37%
|
(30)
-40%
|
(33)
-11%
|
(11)
+66%
|
(6)
+50%
|
4
N/A
|
(2)
N/A
|
5
N/A
|
4
-19%
|
(2)
N/A
|
21
N/A
|
13
-40%
|
14
+9%
|
|